[PERTAMA] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 155.03%
YoY- -7.46%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 34,242 45,839 44,090 42,951 41,284 42,566 48,878 -5.13%
PBT 2,113 6,265 -1,165 493 1,373 2,951 6,749 -15.79%
Tax -417 -217 -326 171 -663 -808 -2,157 -21.59%
NP 1,696 6,048 -1,491 664 710 2,143 4,592 -13.71%
-
NP to SH 1,692 6,044 -1,488 657 710 2,143 4,592 -13.74%
-
Tax Rate 19.73% 3.46% - -34.69% 48.29% 27.38% 31.96% -
Total Cost 32,546 39,791 45,581 42,287 40,574 40,423 44,286 -4.45%
-
Net Worth 133,447 81,830 83,619 162,556 108,168 111,756 82,712 7.33%
Dividend
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 133,447 81,830 83,619 162,556 108,168 111,756 82,712 7.33%
NOSH 122,608 72,907 72,941 73,000 73,195 72,891 56,136 12.26%
Ratio Analysis
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.95% 13.19% -3.38% 1.55% 1.72% 5.03% 9.39% -
ROE 1.27% 7.39% -1.78% 0.40% 0.66% 1.92% 5.55% -
Per Share
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 27.93 62.87 60.45 58.84 56.40 58.40 87.07 -15.49%
EPS 1.38 8.29 -2.04 0.90 0.97 2.94 8.18 -23.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0884 1.1224 1.1464 2.2268 1.4778 1.5332 1.4734 -4.38%
Adjusted Per Share Value based on latest NOSH - 72,874
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 7.81 10.46 10.06 9.80 9.42 9.71 11.15 -5.13%
EPS 0.39 1.38 -0.34 0.15 0.16 0.49 1.05 -13.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3045 0.1867 0.1908 0.371 0.2468 0.255 0.1887 7.34%
Price Multiplier on Financial Quarter End Date
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/09/09 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.36 2.36 2.00 1.88 2.68 2.96 2.66 -
P/RPS 12.03 3.75 3.31 3.20 4.75 5.07 3.06 22.47%
P/EPS 243.48 28.47 -98.04 208.89 276.29 100.68 32.52 34.72%
EY 0.41 3.51 -1.02 0.48 0.36 0.99 3.08 -25.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 2.10 1.74 0.84 1.81 1.93 1.81 8.24%
Price Multiplier on Announcement Date
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/11/09 28/02/08 12/02/07 21/03/06 28/02/05 27/02/04 25/02/03 -
Price 3.16 2.04 2.28 2.72 2.80 3.40 2.56 -
P/RPS 11.31 3.24 3.77 4.62 4.96 5.82 2.94 22.07%
P/EPS 228.99 24.61 -111.76 302.22 288.66 115.65 31.30 34.26%
EY 0.44 4.06 -0.89 0.33 0.35 0.86 3.20 -25.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 1.82 1.99 1.22 1.89 2.22 1.74 7.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment